<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£39,324</td><td>£39,914</td><td>£40,513</td><td>£41,525</td><td>£42,564</td><td>£203,839</td></tr><tr><td>Total Expenses</td><td>£25,398</td><td>£25,507</td><td>£25,608</td><td>£25,751</td><td>£25,898</td><td>£128,163</td></tr><tr><td>Profit Before Tax</td><td>£13,926</td><td>£14,407</td><td>£14,904</td><td>£15,774</td><td>£16,666</td><td>£75,677</td></tr><tr><td>Profit After Tax      </td><td>£11,280</td><td>£11,669</td><td>£12,073</td><td>£12,777</td><td>£13,499</td><td>£61,298</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,100</td><td>£21,599</td><td>£28,742</td><td>£20,023</td><td>£82,470</td></tr><tr><td>Net Return</td><td>£11,286</td><td>£23,769</td><td>£33,671</td><td>£41,519</td><td>£33,523</td><td>£143,768</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>17%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>